[MAGNUM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -451.0%
YoY- -241.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,206,046 451,627 165,657 147,892 120,586 130,637 115,684 73.91%
PBT 679,674 194,739 -109,957 -92,181 123,742 -50,955 -133,121 -
Tax -107,940 -25,835 -3,474 -48,622 -24,072 -29,427 -26,463 26.38%
NP 571,734 168,904 -113,431 -140,803 99,670 -80,382 -159,584 -
-
NP to SH 400,024 159,921 -114,503 -140,803 99,670 -80,382 -161,440 -
-
Tax Rate 15.88% 13.27% - - 19.45% - - -
Total Cost 2,634,312 282,723 279,088 288,695 20,916 211,019 275,268 45.68%
-
Net Worth 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 57,203 - - - - - - -
Div Payout % 14.30% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1.73%
NOSH 953,394 960,619 954,983 952,051 921,499 937,936 781,821 3.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.83% 37.40% -68.47% -95.21% 82.65% -61.53% -137.95% -
ROE 41.96% 16.65% -8.38% -10.64% 10.82% -5.99% -18.77% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 336.28 47.01 17.35 15.53 13.09 13.93 14.80 68.25%
EPS 41.96 16.65 -11.99 -14.79 10.82 -8.57 -20.65 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.43 1.39 1.00 1.43 1.10 -1.57%
Adjusted Per Share Value based on latest NOSH - 952,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 223.08 31.42 11.53 10.29 8.39 9.09 8.05 73.91%
EPS 27.83 11.13 -7.97 -9.80 6.94 -5.59 -11.23 -
DPS 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 0.6684 0.9502 0.9208 0.6412 0.9333 0.5984 1.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.16 1.32 0.77 1.14 1.12 0.00 0.00 -
P/RPS 0.34 2.81 4.44 7.34 8.56 0.00 0.00 -
P/EPS 2.76 7.93 -6.42 -7.71 10.35 0.00 0.00 -
EY 36.17 12.61 -15.57 -12.97 9.66 0.00 0.00 -
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 0.54 0.82 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.03 2.69 0.80 0.94 1.53 1.23 0.00 -
P/RPS 0.31 5.72 4.61 6.05 11.69 8.83 0.00 -
P/EPS 2.45 16.16 -6.67 -6.36 14.15 -14.35 0.00 -
EY 40.74 6.19 -14.99 -15.73 7.07 -6.97 0.00 -
DY 5.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.69 0.56 0.68 1.53 0.86 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment